Compare Trout, Inc. with Salmon Enterprises, using the balance sheet of Trout and the market data of Salmon for the weights in the weighted average cost of capital: If the after-tax cost of debt is 9.3 % for both companies and the cost of equity is 15.76 %, which company has the higher WACC?

Current assets,"3,111,111 " Long-term assets,"10,888,889" Total assets,"14,000,000" Current liabilities,"1,459,635" Long-term liabilities,"8,859,195" Owners' equity,"3,681,170" Could you, please, explain in excel. Thank you